Valuation Comcast Corporation Nasdaq

Stocks

Delayed Nasdaq Other stock markets 00:14:59 12/12/2015 +03			5-day change	1st Jan Change
58.00 ^USD	-2.83%		-4.64%	-

06-10	FuboTV Signs Distribution Agreement With NBCUniversal	MT
06-09	Comcast to Expand Broadband Network in Wisconsin	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	229,954	151,190	176,500	143,610	108,916	87,520	-	-
Change	-	-34.25%	16.74%	-18.63%	-24.16%	-19.64%	-	-
Enterprise Value (EV) ¹	321,263	241,252	267,375	235,381	198,372	170,843	168,380	168,403
Change	-	-24.91%	10.83%	-11.97%	-15.72%	-13.88%	-1.44%	0.01%
P/E Ratio	16.6x	28.9x	11.8x	9.07x	5.55x	8.4x	7.72x	7.01x
PBR	2.44x	1.91x	2.2x	1.71x	-	0.91x	0.84x	0.77x
PEG	-	-0.5x	0x	0.8x	0.2x	-0.2x	0.88x	0.7x
Capitalization / Revenue	1.98x	1.25x	1.45x	1.16x	0.88x	0.72x	0.73x	0.71x
EV / Revenue	2.76x	1.99x	2.2x	1.9x	1.6x	1.4x	1.4x	1.36x
EV / EBITDA	9.26x	6.62x	7.1x	6.18x	5.31x	5.1x	4.98x	4.89x
EV / EBIT	15.4x	10.7x	11.5x	10.1x	9.6x	9.45x	9.13x	8.69x
EV / FCF	18.8x	19.1x	20.6x	18.8x	10.3x	12.8x	12.2x	11.9x
FCF Yield	5.32%	5.24%	4.85%	5.33%	9.7%	7.83%	8.2%	8.4%
Dividend per Share ²	1	1.08	1.16	1.24	-	1.326	1.39	1.474
Rate of return	1.99%	3.09%	2.65%	3.3%	-	5.41%	5.68%	6.01%
EPS ²	3.04	1.21	3.71	4.14	5.39	2.917	3.174	3.494
Distribution rate	32.9%	89.3%	31.3%	30%	-	45.5%	43.8%	42.2%
Net sales ¹	116,385	121,427	121,572	123,731	123,707	121,770	120,144	123,391
EBITDA ¹	34,708	36,459	37,633	38,069	37,384	33,478	33,834	34,444
EBIT ¹	20,817	22,624	23,314	23,297	20,672	18,081	18,443	19,385
Net income ¹	14,159	5,370	15,388	16,192	19,998	10,404	10,682	11,213
Net Debt ¹	91,309	90,062	90,875	91,771	89,456	83,323	80,860	80,884
Reference price ²	50.33	34.97	43.85	37.53	29.89	24.50	24.50	24.50
Nbr of stocks (in thousands)	4,568,923	4,323,409	4,025,080	3,826,540	3,643,895	3,572,229	-	-
Announcement Date	1/27/22 A	1/26/23 A	1/25/24 A	1/30/25 A	1/29/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ECHOSTAR CORPORATION	66.71x	3.45x	24.88x	-.--%	33.06B
AST SPACEMOBILE, INC.	-54.75x	155.33x	-100.23x	-.--%	24.62B
GLOBALSTAR, INC.	-213.58x	33.94x	68.06x	-.--%	10.45B
SKY PERFECT JSAT CORPORATION	42.45x	7.52x	18.98x	1.17%	6.17B
IRIDIUM COMMUNICATIONS INC.	43.01x	7.28x	13.39x	1.3%	5B
EUTELSAT COMMUNICATIONS	-10.97x	4.21x	8.03x	-.--%	4.01B
SES S.A.	-27.77x	2.69x	6.24x	6.08%	4B
HAWKEYE 360, INC.	-164.21x	8.35x	49.81x	-	2.22B
Average	-39.89x	27.85x	11.14x	1.22%	11.19B
Weighted average by Cap.	-15.83x	49.39x	-6.50x	0.44%